$4.57

-0.02 (-0.44%)

Weekly Expected Move ±5.9%

$4 $4 $5 $5 $5

NASDAQ · Consumer Cyclical · Auto - Parts · Tech Score Strong Sell · Power 26 · $2.8B mcap · 504M float · 4.04% daily turnover · Short 47% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE

49.9 / 100

NoneWeakNarrowWide

Primary source: Intangible Assets · ROIC: -136.0% · 5Y Avg: -117.7%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. QS shows a Weak competitive edge (49.9/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Intangible Assets. Negative ROIC of -136.0% indicates the company is currently destroying value, though this may reflect a growth investment phase.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Low

$10

Avg Target

$10

High

Based on 6 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 0Hold: 8Sell: 3Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$10.22

Analysts6

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-02-18	HSBC	—	$10	$8	-2	+16.1%	$7.15
2026-02-18	Morgan Stanley	—	$4	$8	+4	+19.0%	$7.14
2026-02-12	Robert W. Baird	Ben Kallo	Initiated	$12	—	+36.1%	$8.82
2025-11-24	Evercore ISI	—	Initiated	$12	—	+4.6%	$11.47
2025-11-19	HSBC	Laisha Zaack	$5	$10	+5	-19.0%	$12.97
2025-10-23	Deutsche Bank	Winnie Dong	$20	$10	-10	-26.4%	$13.58
2024-11-19	HSBC	Wesley Brooks	Initiated	$5	—	-6.7%	$5.68
2024-08-05	Truist Financial	Jordan Levy	$6	$7	+1	+13.5%	$6.17
2024-04-19	Truist Financial	Jordan Levy	$10	$6	-4	+11.9%	$5.36
2022-12-13	Industrial Alliance Securities	Mark Delaney	Initiated	$5	—	-29.5%	$7.09
2022-11-09	Morgan Stanley	Adam Jonas	$12	$4	-8	-43.5%	$7.08
2022-09-28	Truist Financial	Jordan Levy	Initiated	$10	—	+8.3%	$9.23
2022-07-23	Morgan Stanley	Adam Jonas	Initiated	$12	—	+8.7%	$11.04
2022-04-16	Deutsche Bank	Emmanuel Rosner	Initiated	$20	—	+9.8%	$18.21
2022-04-02	SMBC Nikko	Srini Pajjuri	Initiated	$20	—	-1.2%	$20.25

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

C-

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. QS receives an overall rating of C-. Areas of concern: DCF (2/5), ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-10-01	C	C-
2026-07-22	C+	C
2026-07-10	C	C+
2026-04-30	C-	C
2026-04-01	C	C-
2026-01-15	None	ADDED
2025-12-30	EXISTED	None

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade A+

Profitability

—

Balance Sheet

Earnings Quality

Growth

—

Value

Momentum

—

Safety

100

Cash Flow

—

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

17.96

Safe Zone

Piotroski F-Score

4/9

✗ ✗ ✓ ✓ ✓ ✓ ✗ ✗ ✗

Beneish M-Score

—

Ohlson O-Score

-5.55

Bankruptcy prob: 0.4%

Low Risk

Credit Rating

BBB+

Score: 62.0/100

Trend: Stable

Earnings Quality

—

OCF/NI: 0.58x

Accruals: -14.4%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. QS scores 17.96, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. QS scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. QS's implied 0.4% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. QS receives an estimated rating of BBB+ (score: 62.0/100), with a stable trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

-6.82x

PEG

-0.25x

P/S

0.00x

P/B

2.68x

P/FCF

-17.01x

P/OCF

—

EV/EBITDA

-10.90x

EV/Revenue

—

EV/EBIT

-9.36x

EV/FCF

-14.11x

Earnings Yield

-8.72%

FCF Yield

-5.88%

Shareholder Yield

0.00%

Graham Number

—

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. QS currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

1.001

NI / EBT

Interest Burden

0.983

EBT / EBIT

EBIT Margin

—

EBIT / Rev

Asset Turnover

0.000

Rev / Assets

Equity Multiplier

1.128

Assets / Equity

ROE

-39.1%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. QS's ROE of -39.1% is driven by A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1540 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$4.57

Median 1Y

$2.49

5th Pctile

$0.49

95th Pctile

$12.65

Ann. Volatility

98.3%

25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Dr. Siva Sivaram President, Chief Executive Officer & Director	$821,538	$7,547,987	$8,377,033
Dr. Luca Fasoli Chief Operating Officer	$309,773	$5,880,411	$6,193,116
Dr. Mohit Singh Chief Development Officer	$496,214	$3,064,238	$3,561,912
Dr. Timothy Holme Chief Technology Officer	$496,214	$3,064,238	$3,561,642
Kevin Hettrich Chief Financial Officer	$497,266	$2,582,297	$3,092,306

CEO Pay Ratio

60:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $8,377,033

Avg Employee Cost (SGA/emp): $138,566

Employees: 700

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

700

-12.5% YoY

Revenue / Employee

—

Profit / Employee

$-621,500

NI: $-435,050,000

SGA / Employee

$138,566

Avg labor cost proxy

R&D / Employee

$536,583

Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	-1.4%	-4.7%	-4.3%	-15.9%	-24.3%	-28.2%	-30.5%	-33.7%	-31.5%	-33.5%	-36.7%	-39.5%	-37.8%	-38.3%	-39.9%	-42.0%	-38.7%	-37.4%	-38.0%	-39.1%	-39.08%
ROA	-1.3%	-3.3%	-3.7%	-14.1%	-22.4%	-25.8%	-27.7%	-30.2%	-28.4%	-29.9%	-32.1%	-34.1%	-33.6%	-33.8%	-34.6%	-36.1%	-34.4%	-33.1%	-33.9%	-34.7%	-34.66%
ROIC	-78.6%	-71.9%	-72.1%	-78.3%	-87.7%	-91.9%	-91.6%	-96.3%	-95.7%	-99.5%	-1.1%	-1.2%	-1.1%	-1.2%	-1.2%	-1.3%	-1.4%	-1.4%	-1.3%	-1.4%	-1.36%
ROCE	-72.1%	-2.6%	-3.6%	-14.8%	-24.5%	-28.7%	-31.0%	-34.3%	-28.9%	-30.6%	-33.6%	-36.2%	-39.2%	-37.8%	-38.9%	-41.2%	-34.6%	-34.7%	-35.4%	-36.7%	-36.66%
Gross Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Operating Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE 3Y Avg	snapshot only																				-41.16%
ROE 5Y Avg	snapshot only																				-35.45%
ROA 3Y Avg	snapshot only																				-35.93%
ROIC 3Y Avg	snapshot only																				-1.25%
ROIC Economic	snapshot only																				-31.23%
Cash ROA	snapshot only																				-20.20%
Cash ROIC	snapshot only																				-92.21%
CROIC	snapshot only																				-1.07%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	-8.22	-205.03	-140.15	-15.64	-9.86	-6.01	-8.45	-7.94	-7.16	-7.67	-6.77	-5.27	-6.14	-5.52	-4.83	-8.15	-15.52	-14.48	-9.25	-11.46	-6.821
P/S Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	0.000
P/B Ratio	6.24	5.86	5.59	2.52	2.63	1.88	2.86	2.99	2.24	2.55	2.48	2.09	2.64	2.28	2.06	3.68	5.74	5.39	3.51	4.43	2.678
P/FCF	-50.82	-36.93	-27.95	-11.49	-9.99	-6.57	-9.46	-9.27	-8.91	-10.52	-10.19	-8.01	-8.65	-7.83	-6.88	-11.90	-24.90	-22.60	-13.84	-17.01	-17.013
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	-7.19	-269.73	-180.73	-12.00	-7.69	-4.07	-7.11	-6.88	-5.47	-6.19	-5.38	-3.91	-5.15	-4.35	-3.73	-7.85	-16.01	-14.78	-8.62	-10.90	-10.898
EV/Revenue	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBIT	-7.12	-180.75	-123.84	-10.85	-7.08	-3.71	-6.42	-6.18	-4.86	-5.52	-4.82	-3.49	-4.60	-3.83	-3.22	-6.65	-13.51	-12.48	-7.31	-9.36	-9.364
EV/FCF	-43.55	-31.56	-23.88	-7.89	-7.12	-4.04	-7.15	-7.17	-6.02	-7.53	-7.22	-5.28	-6.45	-5.41	-4.56	-9.66	-21.58	-19.37	-10.87	-14.11	-14.111
Earnings Yield	-12.2%	-0.5%	-0.7%	-6.4%	-10.1%	-16.6%	-11.8%	-12.6%	-14.0%	-13.0%	-14.8%	-19.0%	-16.3%	-18.1%	-20.7%	-12.3%	-6.4%	-6.9%	-10.8%	-8.7%	-8.72%
FCF Yield	-2.0%	-2.7%	-3.6%	-8.7%	-10.0%	-15.2%	-10.6%	-10.8%	-11.2%	-9.5%	-9.8%	-12.5%	-11.6%	-12.8%	-14.5%	-8.4%	-4.0%	-4.4%	-7.2%	-5.9%	-5.88%
Price/Tangible Book	snapshot only																				4.430
Shareholder Yield	snapshot only																				0.00%

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	42.79	47.81	48.57	32.11	25.68	22.91	22.85	19.25	24.57	18.98	10.38	8.66	14.07	14.21	16.66	16.40	21.14	15.95	20.93	18.42	18.420
Quick Ratio	42.79	47.81	48.57	32.11	25.68	22.91	22.85	19.25	24.57	18.98	10.38	8.66	14.07	14.21	16.66	16.40	21.14	15.95	20.93	18.42	18.420
Debt/Equity	0.04	0.05	0.07	0.07	0.08	0.08	0.08	0.09	0.07	0.08	0.08	0.08	0.09	0.08	0.08	0.09	0.06	0.06	0.06	0.06	0.064
Net Debt/Equity	-0.89	-0.85	-0.81	-0.79	-0.76	-0.73	-0.70	-0.68	-0.73	-0.72	-0.72	-0.71	-0.67	-0.71	-0.69	-0.69	-0.77	-0.77	-0.75	-0.76	-0.756
Debt/Assets	0.04	0.05	0.06	0.07	0.07	0.07	0.07	0.08	0.07	0.07	0.07	0.07	0.08	0.07	0.07	0.08	0.05	0.05	0.06	0.06	0.057
Debt/EBITDA	-0.06	-2.59	-2.47	-0.50	-0.31	-0.28	-0.28	-0.26	-0.26	-0.25	-0.24	-0.23	-0.23	-0.22	-0.23	-0.23	-0.19	-0.19	-0.19	-0.19	-0.190
Net Debt/EBITDA	1.20	45.89	30.76	5.47	3.10	2.56	2.29	2.01	2.63	2.46	2.22	2.02	1.76	1.96	1.90	1.81	2.47	2.46	2.35	2.24	2.241
Interest Coverage	-100.12	-31.40	-29.33	-98.27	-139.76	-170.69	-176.65	-186.07	-183.66	-186.24	-195.29	-201.48	-209.33	-213.90	-215.39	-216.19	-214.43	-212.19	-210.70	-212.08	-212.076
Equity Multiplier	1.06	1.07	1.09	1.10	1.11	1.12	1.12	1.13	1.11	1.12	1.16	1.18	1.15	1.14	1.14	1.14	1.10	1.12	1.11	1.12	1.115
Cash Ratio	snapshot only																				18.207
Debt Service Coverage	snapshot only																				-182.217
Cash to Debt	snapshot only																				12.798
FCF to Debt	snapshot only																				-4.066
Defensive Interval	snapshot only																				818.5 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Payables Turnover	0.93	1.50	1.86	1.21	1.47	2.03	3.00	2.55	3.61	2.78	3.37	3.55	5.25	5.95	6.65	6.52	8.70	7.37	8.42	9.01	9.006
DSO	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
DIO	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.0 days
DPO	391	243	196	302	248	180	121	143	101	131	108	103	69	61	55	56	42	50	43	41	40.5 days
Cash Conversion Cycle	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Fixed Asset Turnover	snapshot only																				0.000
Cash Velocity	snapshot only																				0.000

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income	-2.3%	97.2%	96.5%	85.6%	70.5%	-8.0%	-6.0%	-88.9%	-19.1%	-8.1%	-8.2%	-4.4%	-8.1%	-7.3%	-2.3%	0.9%	5.7%	9.0%	10.6%	12.6%	12.60%
EPS	-90.5%	98.1%	97.0%	86.3%	71.4%	-7.7%	-5.8%	-83.1%	-9.6%	3.9%	4.0%	7.2%	-0.2%	-3.8%	7.4%	11.6%	15.2%	23.5%	19.9%	20.1%	20.05%
FCF	-11.6%	-3.8%	-2.5%	-1.1%	-79.9%	-47.7%	-23.9%	-19.0%	3.1%	13.9%	19.5%	19.8%	4.5%	-3.7%	-8.1%	-3.0%	17.2%	17.2%	15.0%	14.0%	14.00%
EBITDA	-2.4%	98.2%	97.6%	86.9%	72.5%	-11.5%	-8.4%	-88.6%	-15.3%	-5.8%	-7.2%	-4.0%	-8.7%	-5.8%	1.2%	6.1%	10.9%	12.6%	12.4%	9.5%	9.55%
Op. Income	-7.6%	-3.2%	-1.7%	-1.1%	-1.1%	-95.4%	-68.4%	-52.1%	-25.0%	-10.3%	-10.4%	-6.2%	-8.2%	-13.2%	-6.4%	-1.9%	3.0%	10.0%	11.4%	12.9%	12.90%
OCF Growth	snapshot only																				13.83%
Asset Growth	snapshot only																				0.03%
Equity Growth	snapshot only																				2.26%
Debt Growth	snapshot only																				-24.89%
Shares Change	snapshot only																				9.32%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	1.3%	12.1%	-3.2%	-7.1%	-10.2%	-8.3%	-9.0%	-10.4%	-4.5%	-3.9%	-4.5%	-4.6%	-4.63%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	58.3%	4.2%	-5.3%	-7.7%	-7.68%
Equity 3Y	—	—	—	—	—	—	—	—	1.3%	56.1%	-0.9%	-7.8%	-12.5%	-10.3%	-10.3%	-11.4%	-4.3%	-3.9%	-4.1%	-4.1%	-4.13%
Book Value 3Y	—	—	—	—	—	—	—	—	86.3%	30.8%	-10.3%	-13.8%	-17.8%	-15.5%	-17.3%	-18.8%	-12.4%	-13.8%	-14.0%	-13.9%	-13.86%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	—	—	—	—	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earnings Stability	—	—	—	—	0.00	0.54	0.55	0.62	0.04	0.36	0.37	0.45	0.07	0.26	0.27	0.36	0.09	0.21	0.24	0.33	0.328
Margin Stability	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.50	0.50	0.50	0.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	—	—	—	—	0.50	0.50	0.50	0.50	0.92	0.97	0.97	0.98	0.97	0.97	0.99	1.00	0.98	0.96	0.96	0.95	0.950
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	1.81	2.05	0.35	0.25	0.20	-0.16	-0.18	-0.13	-0.14	-0.09	-0.07	-0.07	0.00	0.00	0.02	0.04	0.038
Gross Margin Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Margin Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	0.09	2.78	2.51	0.73	0.54	0.53	0.55	0.53	0.56	0.54	0.51	0.52	0.57	0.57	0.59	0.59	0.54	0.56	0.57	0.58	0.583
FCF/OCF	1.84	2.00	2.00	1.87	1.83	1.73	1.63	1.60	1.44	1.35	1.30	1.27	1.24	1.23	1.19	1.16	1.14	1.15	1.17	1.16	1.156
FCF/Net Income	snapshot only																				0.674
CapEx/Revenue	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
CapEx/Depreciation	snapshot only																				0.637
Accruals Ratio	-1.21	0.06	0.06	-0.04	-0.10	-0.12	-0.13	-0.14	-0.13	-0.14	-0.16	-0.16	-0.14	-0.14	-0.14	-0.15	-0.16	-0.15	-0.14	-0.14	-0.144
Sloan Accruals	snapshot only																				0.006
Cash Flow Adequacy	snapshot only																				-6.429

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	-6.4%	-6.0%	-1.2%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-4.9%	-5.7%	-3.4%	-5.7%	-4.5%	-7.2%	-6.1%	-6.11%
Total Shareholder Return	-6.4%	-6.0%	-1.2%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-4.9%	-5.7%	-3.4%	-5.7%	-4.5%	-7.2%	-6.1%	-6.11%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.001
Interest Burden (EBT/EBIT)	1.01	1.03	1.03	1.01	1.01	1.01	1.01	1.01	1.01	1.01	1.01	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.98	0.983
EBIT Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Asset Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Equity Multiplier	1.07	1.42	1.16	1.13	1.09	1.09	1.10	1.12	1.11	1.12	1.14	1.16	1.13	1.13	1.15	1.16	1.12	1.13	1.12	1.13	1.128

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$-2.98	$-0.11	$-0.14	$-0.55	$-0.85	$-0.94	$-0.97	$-1.01	$-0.93	$-0.91	$-0.93	$-0.93	$-0.94	$-0.94	$-0.86	$-0.82	$-0.79	$-0.72	$-0.69	$-0.66	$-0.66
Book Value/Share	$3.93	$3.78	$3.57	$3.41	$3.19	$3.02	$2.86	$2.67	$2.99	$2.73	$2.54	$2.35	$2.18	$2.28	$2.02	$1.82	$2.15	$1.93	$1.82	$1.71	$1.71
Tangible Book/Share	$3.93	$3.78	$3.57	$3.41	$3.19	$3.02	$2.86	$2.67	$2.99	$2.73	$2.54	$2.35	$2.18	$2.28	$2.02	$1.82	$2.15	$1.93	$1.82	$1.71	$1.71
Revenue/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
FCF/Share	$-0.48	$-0.60	$-0.72	$-0.75	$-0.84	$-0.86	$-0.86	$-0.86	$-0.75	$-0.66	$-0.62	$-0.61	$-0.66	$-0.66	$-0.60	$-0.56	$-0.49	$-0.46	$-0.46	$-0.44	$-0.44
OCF/Share	$-0.26	$-0.30	$-0.36	$-0.40	$-0.46	$-0.50	$-0.53	$-0.54	$-0.52	$-0.49	$-0.47	$-0.49	$-0.54	$-0.54	$-0.51	$-0.49	$-0.43	$-0.40	$-0.39	$-0.38	$-0.38
Cash/Share	$3.67	$3.41	$3.14	$2.94	$2.66	$2.43	$2.23	$2.04	$2.39	$2.18	$2.03	$1.87	$1.65	$1.79	$1.57	$1.42	$1.77	$1.61	$1.48	$1.40	$1.40
EBITDA/Share	$-2.92	$-0.07	$-0.09	$-0.49	$-0.78	$-0.85	$-0.87	$-0.90	$-0.83	$-0.80	$-0.83	$-0.83	$-0.83	$-0.82	$-0.74	$-0.70	$-0.67	$-0.60	$-0.58	$-0.58	$-0.58
Debt/Share	$0.16	$0.18	$0.23	$0.25	$0.24	$0.24	$0.24	$0.23	$0.22	$0.20	$0.20	$0.19	$0.19	$0.18	$0.17	$0.16	$0.13	$0.12	$0.11	$0.11	$0.11
Net Debt/Share	$-3.51	$-3.23	$-2.91	$-2.69	$-2.42	$-2.19	$-1.99	$-1.81	$-2.17	$-1.98	$-1.84	$-1.68	$-1.46	$-1.61	$-1.40	$-1.26	$-1.64	$-1.49	$-1.37	$-1.29	$-1.29

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	17.963
Altman Z-Prime	snapshot only																				31.472
Piotroski F-Score	4	1	1	2	2	1	1	1	2	2	2	2	1	1	2	2	4	4	4	4	4
Beneish M-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Ohlson O-Score	snapshot only																				-5.547
ROIC (Greenblatt)	snapshot only																				-39.11%
Net-Net WC	snapshot only																				$1.22
EVA	snapshot only																				$-373800510.00

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				BBB+
Credit Score	60.29	60.77	61.07	61.81	62.00	62.56	62.13	61.71	61.11	61.33	60.78	54.96	61.05	61.45	61.08	61.12	61.37	61.15	61.17	62.01	62.010
Credit Grade	snapshot only																				8
Credit Trend	snapshot only																				0.890
Implied Spread (bps)	snapshot only																				225.000
Industry Credit Rank	snapshot only																				50
Sector Credit Rank	snapshot only																				56

QS NASDAQ

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet